[NAIM] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[NAIM] NAIM HOLDINGS BHD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- -644.82%
YoY- -137.57%
Quarter Report
Latest QR
Upcoming QR
NAIM's Result
NAIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 601,632 520,378 417,088 470,168 530,498 624,318 627,530 -0.69%
PBT 33,378 -5,474 -61,842 -7,998 62,206 278,154 125,864 -19.83%
Tax -7,234 -6,576 -7,056 -10,318 -9,072 -29,914 -23,554 -17.85%
NP 26,144 -12,050 -68,898 -18,316 53,134 248,240 102,310 -20.33%
-
NP to SH 23,750 -13,850 -69,732 -19,548 52,036 249,156 100,488 -21.36%
-
Tax Rate 21.67% - - - 14.58% 10.75% 18.71% -
Total Cost 575,488 532,428 485,986 488,484 477,364 376,078 525,220 1.53%
-
Net Worth 1,271,887 990,425 1,203,675 1,216,425 1,215,595 1,101,726 814,895 7.69%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,271,887 990,425 1,203,675 1,216,425 1,215,595 1,101,726 814,895 7.69%
NOSH 513,799 250,000 250,000 236,658 236,958 236,930 236,888 13.76%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 4.35% -2.32% -16.52% -3.90% 10.02% 39.76% 16.30% -
ROE 1.87% -1.40% -5.79% -1.61% 4.28% 22.62% 12.33% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 120.15 219.62 176.03 198.67 223.88 263.50 264.91 -12.34%
EPS 4.74 -5.84 -29.42 -8.26 21.96 105.16 42.42 -30.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.54 4.18 5.08 5.14 5.13 4.65 3.44 -4.92%
Adjusted Per Share Value based on latest NOSH - 237,133
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 117.09 101.28 81.18 91.51 103.25 121.51 122.14 -0.70%
EPS 4.62 -2.70 -13.57 -3.80 10.13 48.49 19.56 -21.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4755 1.9277 2.3427 2.3675 2.3659 2.1443 1.586 7.69%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 0.855 0.645 1.26 1.80 2.25 4.29 3.96 -
P/RPS 0.71 0.29 0.72 0.91 1.01 1.63 1.49 -11.61%
P/EPS 18.03 -11.03 -4.28 -21.79 10.25 4.08 9.34 11.58%
EY 5.55 -9.06 -23.36 -4.59 9.76 24.51 10.71 -10.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.15 0.25 0.35 0.44 0.92 1.15 -18.37%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 29/08/19 30/08/18 24/08/17 26/08/16 27/08/15 21/08/14 28/08/13 -
Price 1.00 0.69 1.19 1.80 2.03 3.79 3.44 -
P/RPS 0.83 0.31 0.68 0.91 0.91 1.44 1.30 -7.20%
P/EPS 21.08 -11.80 -4.04 -21.79 9.24 3.60 8.11 17.24%
EY 4.74 -8.47 -24.73 -4.59 10.82 27.75 12.33 -14.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.17 0.23 0.35 0.40 0.82 1.00 -14.51%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment